Nifty
:
24565.35
Sensex
:
80599.91
-203.00 (-0.82%)
-585.67 (-0.72%)
Nifty
Sensex
:
:
24565.35
80599.91
-203.00 (-0.82%)
-585.67 (-0.72%)

Shriram Pistons & Rings Ltd

Engineering - Industrial Equipments

Rating :
71/99

BSE: 544344 | NSE: SHRIPISTON

NSE BSE
2388.20
01-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  2408.4
  •  2465
  •  2370
  •  2401.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  56968
  •  138392695.9
  •  2610
  •  1662.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,536.72
  • 20.07
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,963.34
  • 0.42%
  • 4.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.75%
  • 2.31%
  • 11.52%
  • FII
  • DII
  • Others
  • 5.88%
  • 9.62%
  • 26.92%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.81
  • 17.33
  • 10.81

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.03
  • 27.43
  • 9.49

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.65
  • 41.68
  • 19.97

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.43
  • 17.14
  • 17.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.71
  • 2.56
  • 3.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.45
  • 8.16
  • 8.81

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
100.47
115.02
134.9
148.8
P/E Ratio
23.77
20.76
17.70
16.05
Revenue
3089
3550
3990
4371
EBITDA
642
724
846
931
Net Income
443
507
594
656
ROA
15.9
14.8
P/B Ratio
5.40
4.39
3.63
3.04
ROE
25.63
23.46
22.5
20.6
FCFF
367
306
351
443
FCFF Yield
3.71
3.09
3.54
4.47
Net Debt
-485
-570
-832
-1177
BVPS
442.65
543.4
658.1
784.6

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
963.30
837.10
15.08%
988.37
855.56
15.52%
847.89
765.74
10.73%
876.50
751.61
16.62%
Expenses
768.20
671.70
14.37%
778.03
678.56
14.66%
677.31
604.44
12.06%
698.59
594.03
17.60%
EBITDA
195.10
165.40
17.96%
210.34
177.00
18.84%
170.58
161.30
5.75%
177.91
157.58
12.90%
EBIDTM
20.25%
19.76%
21.28%
20.69%
20.12%
21.06%
20.30%
20.97%
Other Income
28.40
26.30
7.98%
27.42
23.93
14.58%
27.24
19.25
41.51%
30.43
23.02
32.19%
Interest
9.00
8.60
4.65%
8.40
9.44
-11.02%
7.88
8.16
-3.43%
9.44
6.66
41.74%
Depreciation
31.50
29.50
6.78%
28.29
33.58
-15.75%
30.84
28.97
6.45%
31.01
22.49
37.88%
PBT
183.00
153.60
19.14%
201.07
157.91
27.33%
159.10
143.42
10.93%
167.89
151.45
10.86%
Tax
48.10
36.40
32.14%
49.53
41.45
19.49%
38.12
35.65
6.93%
42.01
38.45
9.26%
PAT
134.90
117.20
15.10%
151.54
116.46
30.12%
120.98
107.77
12.26%
125.88
113.00
11.40%
PATM
14.00%
14.00%
15.33%
13.61%
14.27%
14.07%
14.36%
15.03%
EPS
30.39
26.25
15.77%
33.27
27.15
22.54%
27.22
24.37
11.69%
28.32
25.80
9.77%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
3,676.06
3,549.83
3,089.32
2,609.33
2,064.66
1,596.60
1,606.77
1,954.90
1,729.41
1,462.57
1,392.96
Net Sales Growth
14.52%
14.91%
18.40%
26.38%
29.32%
-0.63%
-17.81%
13.04%
18.24%
5.00%
 
Cost Of Goods Sold
1,547.42
1,430.09
1,191.87
1,042.59
741.87
541.03
553.88
651.04
503.74
412.56
407.42
Gross Profit
2,128.64
2,119.74
1,897.45
1,566.74
1,322.80
1,055.57
1,052.89
1,303.87
1,225.67
1,050.01
985.54
GP Margin
57.91%
59.71%
61.42%
60.04%
64.07%
66.11%
65.53%
66.70%
70.87%
71.79%
70.75%
Total Expenditure
2,922.13
2,825.54
2,447.30
2,148.97
1,760.20
1,381.08
1,424.78
1,661.05
1,436.83
1,207.38
1,160.43
Power & Fuel Cost
-
167.38
158.08
138.07
130.21
107.66
115.69
136.23
132.61
113.20
102.33
% Of Sales
-
4.72%
5.12%
5.29%
6.31%
6.74%
7.20%
6.97%
7.67%
7.74%
7.35%
Employee Cost
-
513.82
459.48
409.51
391.76
335.71
343.71
369.18
336.32
278.75
273.32
% Of Sales
-
14.47%
14.87%
15.69%
18.97%
21.03%
21.39%
18.88%
19.45%
19.06%
19.62%
Manufacturing Exp.
-
525.76
469.16
422.63
359.96
263.88
265.44
328.40
313.13
266.57
251.51
% Of Sales
-
14.81%
15.19%
16.20%
17.43%
16.53%
16.52%
16.80%
18.11%
18.23%
18.06%
General & Admin Exp.
-
30.56
31.66
23.68
15.39
15.84
27.56
33.96
30.57
27.14
9.97
% Of Sales
-
0.86%
1.02%
0.91%
0.75%
0.99%
1.72%
1.74%
1.77%
1.86%
0.72%
Selling & Distn. Exp.
-
43.17
40.90
36.23
36.94
33.64
25.02
29.55
25.76
20.70
18.01
% Of Sales
-
1.22%
1.32%
1.39%
1.79%
2.11%
1.56%
1.51%
1.49%
1.42%
1.29%
Miscellaneous Exp.
-
114.76
96.16
76.26
84.08
83.31
93.47
112.70
94.70
88.46
18.01
% Of Sales
-
3.23%
3.11%
2.92%
4.07%
5.22%
5.82%
5.77%
5.48%
6.05%
7.03%
EBITDA
753.93
724.29
642.02
460.36
304.46
215.52
181.99
293.85
292.58
255.19
232.53
EBITDA Margin
20.51%
20.40%
20.78%
17.64%
14.75%
13.50%
11.33%
15.03%
16.92%
17.45%
16.69%
Other Income
113.49
111.40
85.27
46.66
29.21
19.58
19.84
23.64
25.01
26.05
17.38
Interest
34.72
34.35
30.46
19.29
11.42
12.56
12.38
13.92
16.42
20.41
26.03
Depreciation
121.64
119.68
107.71
94.71
102.05
102.56
103.04
94.33
90.33
89.94
92.75
PBT
711.06
681.66
589.13
393.02
220.21
119.98
86.42
209.24
210.84
170.88
131.12
Tax
177.76
166.10
150.47
99.14
56.64
31.23
13.38
70.79
71.96
52.78
39.49
Tax Rate
25.00%
24.37%
25.54%
25.23%
25.72%
26.03%
15.48%
33.83%
34.13%
30.89%
30.12%
PAT
533.30
506.68
442.55
293.46
163.56
88.75
73.04
138.45
138.88
118.10
91.63
PAT before Minority Interest
524.93
515.56
438.66
293.88
163.56
88.75
73.04
138.45
138.88
118.10
91.63
Minority Interest
-8.37
-8.88
3.89
-0.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
14.51%
14.27%
14.33%
11.25%
7.92%
5.56%
4.55%
7.08%
8.03%
8.07%
6.58%
PAT Growth
17.36%
14.49%
50.80%
79.42%
84.29%
21.51%
-47.24%
-0.31%
17.60%
28.89%
 
EPS
121.20
115.15
100.58
66.70
37.17
20.17
16.60
31.47
31.56
26.84
20.83

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
2,393.66
1,925.67
1,527.46
1,255.03
1,148.15
1,070.51
1,026.46
913.27
794.38
695.34
Share Capital
44.05
44.05
22.02
22.02
22.38
22.38
22.38
22.38
22.38
22.38
Total Reserves
2,349.61
1,881.62
1,505.43
1,233.00
1,125.77
1,048.13
1,004.09
890.89
772.01
672.97
Non-Current Liabilities
303.96
310.49
240.24
118.51
115.69
117.83
140.75
129.92
185.60
249.97
Secured Loans
169.07
202.95
119.43
0.00
0.00
0.00
0.00
30.63
76.53
141.16
Unsecured Loans
4.61
4.15
26.59
40.34
48.50
42.30
71.30
35.16
44.01
35.44
Long Term Provisions
38.89
32.05
28.72
26.26
21.57
31.68
34.68
31.50
30.85
37.46
Current Liabilities
1,086.69
948.66
700.11
534.05
467.25
396.27
467.83
519.96
424.98
346.61
Trade Payables
410.70
355.98
291.52
305.90
288.43
230.92
271.13
262.96
209.32
187.88
Other Current Liabilities
232.82
235.06
178.03
87.19
94.76
86.20
112.21
132.16
121.78
134.58
Short Term Borrowings
249.63
190.00
112.21
72.84
50.84
44.91
3.94
41.49
34.85
18.52
Short Term Provisions
193.54
167.61
118.35
68.12
33.22
34.24
80.55
83.34
59.02
5.63
Total Liabilities
3,887.96
3,279.70
2,512.79
1,907.59
1,731.09
1,584.61
1,635.04
1,563.15
1,404.96
1,291.92
Net Block
1,203.25
933.97
772.20
689.02
702.57
741.40
612.68
555.39
576.75
596.52
Gross Block
2,127.33
1,750.32
1,489.32
1,326.59
1,242.70
1,181.15
953.96
807.46
741.28
680.55
Accumulated Depreciation
924.08
816.35
717.12
637.56
540.14
439.75
341.27
252.07
164.53
84.03
Non Current Assets
1,442.14
1,178.85
907.73
750.13
782.66
837.06
737.86
648.53
663.82
690.18
Capital Work in Progress
57.81
31.45
4.67
5.55
7.65
19.16
16.65
11.23
9.35
5.71
Non Current Investment
10.00
4.80
4.80
4.80
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
51.38
46.65
26.17
20.66
43.39
53.25
42.27
19.82
19.45
48.86
Other Non Current Assets
119.70
161.97
99.89
30.09
29.05
23.25
66.25
62.09
58.27
39.09
Current Assets
2,445.83
2,100.85
1,605.05
1,157.46
948.43
747.55
897.18
914.62
741.15
601.74
Current Investments
26.32
109.74
67.50
27.18
34.41
60.68
5.51
20.04
8.01
17.52
Inventories
472.32
391.05
338.88
333.48
274.22
290.78
347.14
281.04
240.38
208.35
Sundry Debtors
583.72
476.06
396.59
354.56
323.28
239.31
355.84
321.10
237.81
222.52
Cash & Bank
1,051.60
861.97
646.89
349.77
254.75
95.93
83.14
181.19
155.14
100.44
Other Current Assets
311.88
78.04
34.15
23.28
61.78
60.85
105.56
111.27
99.81
52.91
Short Term Loans & Adv.
204.68
183.99
121.03
69.19
44.49
43.10
81.91
83.73
63.68
10.88
Net Current Assets
1,359.14
1,152.19
904.94
623.41
481.18
351.27
429.35
394.66
316.17
255.13
Total Assets
3,887.97
3,279.70
2,512.78
1,907.59
1,731.09
1,584.61
1,635.04
1,563.15
1,404.97
1,291.92

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
434.38
486.73
395.18
219.32
189.86
296.77
156.84
174.85
182.81
255.22
PBT
681.66
589.13
393.02
220.21
119.98
86.42
209.24
210.84
170.88
131.12
Adjustment
61.41
63.84
73.24
96.40
105.89
110.97
97.93
92.76
89.49
108.54
Changes in Working Capital
-139.61
-10.13
31.10
-40.00
-11.71
133.21
-81.47
-56.98
-26.45
57.95
Cash after chg. in Working capital
603.46
642.84
497.36
276.61
214.16
330.59
225.69
246.62
233.93
297.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-169.08
-156.11
-102.18
-57.29
-24.30
-33.82
-68.86
-71.77
-51.12
-42.39
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-384.75
-421.60
-476.15
-56.30
-10.12
-214.31
-157.85
-65.26
-54.84
-67.09
Net Fixed Assets
-67.67
-64.82
-14.49
-81.79
-50.04
-229.70
-151.92
-68.06
-64.37
683.63
Net Investments
-217.89
-202.91
-160.27
2.43
26.27
-55.17
14.53
-12.03
9.51
-17.52
Others
-99.19
-153.87
-301.39
23.06
13.65
70.56
-20.46
14.83
0.02
-733.20
Cash from Financing Activity
-61.05
-42.16
92.97
-90.72
-27.95
-110.73
-61.06
-88.37
-89.08
-112.99
Net Cash Inflow / Outflow
-11.41
22.98
11.99
72.30
151.79
-28.27
-62.08
21.22
38.88
75.14
Opening Cash & Equivalents
53.49
30.52
18.52
205.04
53.25
81.52
143.19
121.97
83.09
7.95
Closing Cash & Equivalent
42.08
53.49
30.52
277.34
205.04
53.25
81.52
143.19
121.97
83.09

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
541.19
434.95
344.55
282.70
508.79
474.09
454.39
403.78
350.63
306.36
ROA
14.39%
15.15%
13.30%
8.99%
5.35%
4.54%
8.66%
9.36%
8.76%
7.39%
ROE
23.98%
25.55%
21.27%
13.72%
8.07%
7.03%
14.42%
16.46%
16.07%
14.29%
ROCE
27.37%
29.59%
25.82%
17.57%
10.92%
8.55%
20.06%
21.71%
19.27%
16.71%
Fixed Asset Turnover
1.86
1.96
1.89
1.61
1.32
1.51
2.22
2.29
2.28
1.51
Receivable days
53.55
50.07
51.56
59.92
64.31
67.60
63.20
57.49
51.74
51.83
Inventory Days
43.62
41.88
46.15
53.72
64.58
72.46
58.64
53.63
50.44
50.06
Payable days
97.84
99.15
104.58
146.21
175.19
66.20
59.59
60.87
61.30
52.66
Cash Conversion Cycle
-0.67
-7.20
-6.87
-32.58
-46.30
73.85
62.25
50.25
40.88
49.23
Total Debt/Equity
0.20
0.24
0.20
0.11
0.11
0.10
0.12
0.20
0.29
0.42
Interest Cover
20.84
20.34
21.37
20.28
10.55
7.98
16.03
13.84
9.37
6.04

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Shriram Pistons & Rings reports 30% jump in Q4 consolidated net profit
    8th May 2025, 14:38 PM

    The total consolidated income of the company increased by 15.50% at Rs 1,015.79 crore for Q4FY25

    Read More
  • Shriram Pistons - Quarterly Results
    7th May 2025, 18:49 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.